[TGL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.88%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,639 39,226 110,048 87,022 66,701 42,582 106,611 -29.78%
PBT 11,044 9,845 11,156 11,846 11,725 10,536 10,754 1.78%
Tax -2,880 -2,507 -3,004 -3,094 -3,057 -2,654 -2,938 -1.31%
NP 8,164 7,338 8,152 8,752 8,668 7,882 7,816 2.93%
-
NP to SH 8,074 7,306 8,115 8,676 8,600 7,785 7,784 2.46%
-
Tax Rate 26.08% 25.46% 26.93% 26.12% 26.07% 25.19% 27.32% -
Total Cost 54,475 31,888 101,896 78,270 58,033 34,700 98,795 -32.68%
-
Net Worth 77,409 79,446 72,113 72,928 72,928 74,957 67,224 9.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 4,074 - - - 4,074 -
Div Payout % - - 50.21% - - - 52.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,409 79,446 72,113 72,928 72,928 74,957 67,224 9.83%
NOSH 40,742 40,742 40,742 40,742 40,742 40,737 40,742 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.03% 18.71% 7.41% 10.06% 13.00% 18.51% 7.33% -
ROE 10.43% 9.20% 11.25% 11.90% 11.79% 10.39% 11.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.75 96.28 270.11 213.59 163.72 104.53 261.67 -29.77%
EPS 19.82 17.93 19.92 21.29 21.11 19.11 19.11 2.45%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.90 1.95 1.77 1.79 1.79 1.84 1.65 9.83%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.81 46.22 129.67 102.54 78.60 50.18 125.62 -29.78%
EPS 9.51 8.61 9.56 10.22 10.13 9.17 9.17 2.45%
DPS 0.00 0.00 4.80 0.00 0.00 0.00 4.80 -
NAPS 0.9121 0.9361 0.8497 0.8593 0.8593 0.8832 0.7921 9.83%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.55 1.55 1.50 1.37 1.41 1.51 1.50 -
P/RPS 1.01 1.61 0.56 0.64 0.86 1.44 0.57 46.27%
P/EPS 7.82 8.64 7.53 6.43 6.68 7.90 7.85 -0.25%
EY 12.79 11.57 13.28 15.54 14.97 12.66 12.74 0.26%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.67 -
P/NAPS 0.82 0.79 0.85 0.77 0.79 0.82 0.91 -6.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 28/08/13 28/05/13 27/02/13 27/11/12 29/08/12 -
Price 1.50 1.60 1.38 1.45 1.35 1.57 1.60 -
P/RPS 0.98 1.66 0.51 0.68 0.82 1.50 0.61 37.05%
P/EPS 7.57 8.92 6.93 6.81 6.40 8.22 8.37 -6.46%
EY 13.21 11.21 14.43 14.69 15.64 12.17 11.94 6.95%
DY 0.00 0.00 7.25 0.00 0.00 0.00 6.25 -
P/NAPS 0.79 0.82 0.78 0.81 0.75 0.85 0.97 -12.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment